Amorepacific Corporation (KRX:090430)
South Korea flag South Korea · Delayed Price · Currency is KRW
122,200
-200 (-0.16%)
At close: Aug 22, 2025, 3:30 PM KST

Amorepacific Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
129,694593,187180,102134,475193,68135,132
Upgrade
Depreciation & Amortization
271,770257,414251,833288,618361,880458,525
Upgrade
Loss (Gain) From Sale of Assets
-21,495-2,584-18,203-10,15712,8432,215
Upgrade
Asset Writedown & Restructuring Costs
96,25296,18034,161-1,97551,01059,564
Upgrade
Loss (Gain) From Sale of Investments
-7,392-12,728-26,7668,282-3,372-5,417
Upgrade
Loss (Gain) on Equity Investments
44,965-392,507-38,592-8,858-928-660
Upgrade
Other Operating Activities
72,429-12,4471,33885,764170,800-34,754
Upgrade
Change in Accounts Receivable
18,122-53,290-12,9822,207-3,35669,811
Upgrade
Change in Inventory
20,322-41,859-10,54455,178-90,923-312
Upgrade
Change in Accounts Payable
-39,325-26,7787,323-53,356-13,158-47,868
Upgrade
Change in Other Net Operating Assets
-92,734-70,078-19,442-349,15412,95818,123
Upgrade
Operating Cash Flow
498,175334,510348,228151,024691,434554,359
Upgrade
Operating Cash Flow Growth
47.67%-3.94%130.58%-78.16%24.73%-22.82%
Upgrade
Capital Expenditures
-74,921-81,004-134,545-99,415-91,210-183,024
Upgrade
Sale of Property, Plant & Equipment
-934.61846.7627,9377,1247,50324,770
Upgrade
Cash Acquisitions
0-494,045--175,58544,874-
Upgrade
Sale (Purchase) of Intangibles
-4,766-20,512-38,923-35,507-29,401-31,635
Upgrade
Investment in Securities
-63,680278,048-82,768210,148-653,579-58,513
Upgrade
Other Investing Activities
2,7264,49542,13324,72113,39741,993
Upgrade
Investing Cash Flow
-141,575-312,171-186,166-68,514-708,415-206,409
Upgrade
Short-Term Debt Issued
-61,98540,82345,37017,070110,605
Upgrade
Total Debt Issued
28,14761,98540,82345,37017,070110,605
Upgrade
Short-Term Debt Repaid
--27,992-20,299-22,790-33,166-49,138
Upgrade
Long-Term Debt Repaid
--65,043-69,390-105,601-140,274-206,758
Upgrade
Total Debt Repaid
-89,266-93,035-89,689-128,391-173,440-255,897
Upgrade
Net Debt Issued (Repaid)
-61,119-31,050-48,865-83,021-156,370-145,291
Upgrade
Repurchase of Common Stock
-3.87-10,907-318.97-2,484-18,685-
Upgrade
Common Dividends Paid
-77,890-63,110-47,045-68,148-54,834-68,530
Upgrade
Other Financing Activities
-14,1486,237-2,390-897.623,909-2,166
Upgrade
Financing Cash Flow
-151,217-98,830-98,619-154,551-225,981-215,987
Upgrade
Foreign Exchange Rate Adjustments
6,25321,655-6,661-16,055-13,073-11,815
Upgrade
Miscellaneous Cash Flow Adjustments
-0-0-00-
Upgrade
Net Cash Flow
211,636-54,83656,781-88,096-256,035120,148
Upgrade
Free Cash Flow
423,254253,506213,68351,608600,225371,335
Upgrade
Free Cash Flow Growth
81.69%18.64%314.05%-91.40%61.64%-21.28%
Upgrade
Free Cash Flow Margin
10.22%6.53%5.82%1.25%12.34%8.38%
Upgrade
Free Cash Flow Per Share
6135.813675.563095.91748.028734.235420.86
Upgrade
Cash Interest Paid
18,96717,78715,03611,4729,89916,008
Upgrade
Cash Income Tax Paid
95,44087,28653,423124,91617,547104,118
Upgrade
Levered Free Cash Flow
411,343382,64037,98439,808556,974345,597
Upgrade
Unlevered Free Cash Flow
428,970400,26648,17247,473564,105356,239
Upgrade
Change in Working Capital
-93,615-192,005-35,645-345,125-94,47939,754
Upgrade
Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.